Balance sheet
Code20242025
Assets
Total assets20/58€55.90M€57.04M▲
Fixed assets21/28€50.47M€49.66M▼
Intangible fixed assets21€106k€80k▼
Tangible fixed assets22/27€37.65M€37.60M▼
Land and buildings22€36.57M€36.47M▼
Plant, machinery and equipment23€357k€402k▲
Furniture and vehicles24€244k€220k▼
Other tangible fixed assets26€488k€488k=
Assets under construction and advance payments27-€24k
Financial fixed assets28€12.71M€11.98M▼
Affiliated companies280/1€12.71M€11.98M▼
Participating interests280€12.71M€11.98M▼
Other financial fixed assets284/8€120€620▲
Amounts receivable and cash guarantees285/8€120€620▲
Current assets29/58€5.42M€7.38M▲
Stocks and contracts in progress3€0€0=
Amounts receivable within one year40/41€4.50M€5.70M▲
Trade receivables40€4.37M€4.87M▲
Other amounts receivable41€130k€826k▲
Current investments50/53€0-
Other investments51/53€0-
Cash at bank and in hand54/58€315k€1.39M▲
Deferred charges and accrued income490/1€604k€289k▼
Equity and liabilities
Total equity and liabilities10/49€55.90M€57.04M▲
Equity10/15€23.82M€25.98M▲
Contributions10/11€11.10M€11.10M=
Capital10€11.10M€11.10M=
Issued capital100€11.10M€11.10M=
Reserves13€12.72M€14.88M▲
Non-distributable reserves130/1€1.15M€1.15M=
Legal reserve130€1.15M€1.15M=
Tax-exempt reserves132€2.73M€3.03M▲
Distributable reserves133€8.84M€10.69M▲
Provisions and deferred taxes16€3.74M€4.55M▲
Provisions for liabilities and charges160/5€3.72M€4.54M▲
Environmental obligations163€3.72M€4.54M▲
Deferred taxes168€11k€8k▼
Amounts payable17/49€28.34M€26.51M▼
Amounts payable after more than one year17€12.32M€9.72M▼
Financial debts170/4€7.61M€6.13M▼
Credit institutions173€3.66M€2.13M▼
Other loans174€3.95M€3.99M▲
Trade debts175€4.72M€3.59M▼
Suppliers1750€4.72M€3.59M▼
Amounts payable within one year42/48€15.99M€16.66M▲
Current portion of amounts payable after more than one year42€1.83M€1.53M▼
Financial debts43€646k€117k▼
Credit institutions430/8€646k€117k▼
Trade debts44€7.23M€9.79M▲
Suppliers440/4€7.23M€9.79M▲
Taxes, remuneration and social security45€360k€125k▼
Taxes450/3€78k€15k▼
Remuneration and social security454/9€283k€110k▼
Other amounts payable47/48€5.92M€5.09M▼
Accrued charges and deferred income492/3€28k€131k▲
Income statement
Code20242025
Operating income70/76A€15.79M€17.68M▲
Turnover70€13.48M€16.49M▲
Other operating income74€2.28M€1.13M▼
Non-recurring operating income76A€39k€60k▲
Operating charges60/66A€12.92M€13.68M▲
Goods for resale, raw materials and consumables60€689k€533k▼
Purchases600/8€689k€533k▼
Services and other goods61€8.24M€9.44M▲
Remuneration, social security and pensions62€2.10M€1.65M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€831k€960k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€817k€817k=
Other operating charges640/8€242k€284k▲
Operating profit (loss)9901€2.87M€3.99M▲
Financial income75/76B€2.01M€24k▼
Recurring financial income75€2.01M€24k▼
Income from financial fixed assets750€2.00M€0▼
Income from current assets751€427€3k▲
Other financial income752/9€8k€21k▲
Financial charges65/66B€677k€992k▲
Recurring financial charges65€677k€555k▼
Debt charges650€668k€544k▼
Other financial charges652/9€9k€11k▲
Non-recurring financial charges66B€0€436k▲
Profit (loss) for the period before taxes9903€4.20M€3.02M▼
Transfer from deferred taxes780€3k€3k=
Transfer to deferred taxes680€0-
Income taxes67/77€577k€874k▲
Taxes670/3€577k€874k▲
Profit (loss) for the period9904€3.63M€2.15M▼
Transfer from tax-exempt reserves789€771k€693k▼
Transfer to tax-exempt reserves689€998k€998k=
Profit (loss) for the period to be appropriated9905€3.40M€1.85M▼
Appropriation of the result
Profit (loss) to be appropriated9906€3.40M€1.85M▼
Transfer from equity791/2€1.00M€0▼
From reserves792€1.00M€0▼
Transfer to equity691/2€3.40M€1.85M▼
To other reserves6921€3.40M€1.85M▼
Profit to be distributed694/7€1.00M€0▼
Return on contributions (dividend)694€1.00M€0▼
Social balance
Average headcount (FTE)908721.119.1▼